[TAMBUN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -70.72%
YoY- 18.26%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 367,651 276,601 190,419 130,405 466,841 356,755 239,981 32.79%
PBT 135,744 96,429 63,515 41,286 138,242 103,111 68,354 57.79%
Tax -33,799 -24,852 -15,811 -10,911 -34,907 -26,242 -17,241 56.44%
NP 101,945 71,577 47,704 30,375 103,335 76,869 51,113 58.24%
-
NP to SH 101,117 70,770 46,991 29,906 102,141 76,263 50,728 58.18%
-
Tax Rate 24.90% 25.77% 24.89% 26.43% 25.25% 25.45% 25.22% -
Total Cost 265,706 205,024 142,715 100,030 363,506 279,886 188,868 25.47%
-
Net Worth 456,548 426,732 417,604 425,423 381,002 370,052 342,165 21.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 12,681 12,675 - 28,221 12,159 12,066 - -
Div Payout % 12.54% 17.91% - 94.37% 11.90% 15.82% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 456,548 426,732 417,604 425,423 381,002 370,052 342,165 21.13%
NOSH 422,729 422,507 421,822 421,211 405,321 402,231 397,866 4.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 27.73% 25.88% 25.05% 23.29% 22.13% 21.55% 21.30% -
ROE 22.15% 16.58% 11.25% 7.03% 26.81% 20.61% 14.83% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 86.97 65.47 45.14 30.96 115.18 88.69 60.32 27.54%
EPS 23.92 16.75 11.14 7.10 25.20 18.96 12.75 51.93%
DPS 3.00 3.00 0.00 6.70 3.00 3.00 0.00 -
NAPS 1.08 1.01 0.99 1.01 0.94 0.92 0.86 16.35%
Adjusted Per Share Value based on latest NOSH - 421,211
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 83.69 62.96 43.34 29.68 106.27 81.21 54.63 32.78%
EPS 23.02 16.11 10.70 6.81 23.25 17.36 11.55 58.17%
DPS 2.89 2.89 0.00 6.42 2.77 2.75 0.00 -
NAPS 1.0392 0.9714 0.9506 0.9684 0.8673 0.8423 0.7789 21.12%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.41 1.30 1.66 1.80 1.62 2.57 2.18 -
P/RPS 1.62 1.99 3.68 5.81 1.41 2.90 3.61 -41.29%
P/EPS 5.89 7.76 14.90 25.35 6.43 13.55 17.10 -50.76%
EY 16.96 12.88 6.71 3.94 15.56 7.38 5.85 102.92%
DY 2.13 2.31 0.00 3.72 1.85 1.17 0.00 -
P/NAPS 1.31 1.29 1.68 1.78 1.72 2.79 2.53 -35.44%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 19/11/15 26/08/15 29/04/15 12/02/15 18/11/14 19/08/14 -
Price 1.35 1.38 1.43 1.77 1.84 2.11 2.40 -
P/RPS 1.55 2.11 3.17 5.72 1.60 2.38 3.98 -46.57%
P/EPS 5.64 8.24 12.84 24.93 7.30 11.13 18.82 -55.11%
EY 17.72 12.14 7.79 4.01 13.70 8.99 5.31 122.82%
DY 2.22 2.17 0.00 3.79 1.63 1.42 0.00 -
P/NAPS 1.25 1.37 1.44 1.75 1.96 2.29 2.79 -41.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment